XML 59 R46.htm IDEA: XBRL DOCUMENT v3.25.2
Indebtedness - Schedule of Secured and Other Debt (Details)
$ in Thousands
 1 Months Ended 6 Months Ended
Jun. 30, 2025
USD ($)
property
option
Mar. 31, 2025
USD ($)
Jun. 30, 2025
USD ($)
property
option
May 31, 2025
Apr. 30, 2025
Dec. 31, 2024
USD ($)
property
Indebtedness            
Aggregate net book value $ 4,153,639   $ 4,153,639     $ 4,340,475
Secured Debts            
Indebtedness            
Number of properties securing | property 125   125     106
Principal balance $ 1,112,676   $ 1,112,676     $ 1,070,336
Aggregate net book value 1,878,621   1,878,621     1,290,060
Unamortized discount (36,710)   (36,710)     (101,035)
Unamortized debt issuance costs (18,783)   (18,783)     (15,716)
Total $ 1,057,183   $ 1,057,183     $ 953,585
Secured Revolving Credit Facility Due 2029 | Secured Debts            
Indebtedness            
Number of properties securing | property 14   14     0
Principal balance $ 0   $ 0     $ 0
Interest rate (as a percent) 7.05%   7.05%      
Aggregate net book value $ 327,702   $ 327,702     $ 0
Basis points per annum (as a percent)     2.50%      
Number of extension options | option 2   2      
Extension term 6 months          
Senior Secured Note Due 2026 | Secured Debts            
Indebtedness            
Number of properties securing | property 73   73     95
Principal balance $ 641,376   $ 641,376     $ 940,534
Interest rate (as a percent) 0.00% 0.00% 0.00%      
Aggregate net book value $ 863,318   $ 863,318     $ 1,064,171
Total   $ 641,376        
Equity interest in each collateral guarantee     100.00%      
Debt extension term     1 year      
Initial extension period interest rate 11.25%   11.25%      
Increase in interest rate 0.50%   0.50%      
Floating Rate Mortgage Loan 6.82 Percent Due March 2028 | Secured Debts            
Indebtedness            
Number of properties securing | property 14   14     0
Principal balance $ 140,000   $ 140,000     $ 0
Interest rate (as a percent) 6.82%   6.82%      
Aggregate net book value $ 144,293   $ 144,293     $ 0
Basis points per annum (as a percent)   2.50% 2.50%      
Number of extension options | option 2   2      
Extension term     6 months      
Floating Rate Mortgage Loan 6.82 Percent Due March 2028 | Secured Debts | Interest Rate Cap            
Indebtedness            
Basis spread on variable rate (in percent) 4.50%   4.50%      
Mortgage Notes 6.57 Percent Due June 2030 | Secured Debts            
Indebtedness            
Number of properties securing | property 4   4     0
Principal balance $ 64,000   $ 64,000     $ 0
Interest rate (as a percent) 6.57%   6.57% 6.57%    
Aggregate net book value $ 136,775   $ 136,775     $ 0
Mortgage Notes 6.86 Percent Due June 2034 | Secured Debts            
Indebtedness            
Number of properties securing | property 8   8     8
Principal balance $ 120,000   $ 120,000     $ 120,000
Interest rate (as a percent) 6.86%   6.86%      
Aggregate net book value $ 186,577   $ 186,577     $ 191,186
Mortgage Notes 6.22 Percent Due May 2035 | Secured Debts            
Indebtedness            
Number of properties securing | property 7   7     0
Principal balance $ 108,873   $ 108,873     $ 0
Interest rate (as a percent) 6.22%   6.22%   6.22%  
Aggregate net book value $ 150,658   $ 150,658     $ 0
Mortgage Notes 6.36 Percent Due June 2035 | Secured Debts            
Indebtedness            
Number of properties securing | property 2   2     0
Principal balance $ 30,284   $ 30,284     $ 0
Interest rate (as a percent) 6.36%   6.36% 6.36%    
Aggregate net book value $ 35,540   $ 35,540     $ 0
Mortgage Notes 6.44 Percent Due July 2043 | Secured Debts            
Indebtedness            
Number of properties securing | property 1   1     1
Principal balance $ 6,652   $ 6,652     $ 7,464
Interest rate (as a percent) 6.44%   6.44%      
Aggregate net book value $ 12,863   $ 12,863     $ 13,097
Financial Leases 7.70 Percent Due April 2026 | Secured Debts            
Indebtedness            
Number of properties securing | property 2   2     2
Principal balance $ 1,491   $ 1,491     $ 2,338
Interest rate (as a percent) 7.70%   7.70%      
Aggregate net book value $ 20,895   $ 20,895     $ 21,606